8-K 1 bam03004.txt MARCH 8-K UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 Form 8-K Current Report Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): March 25, 2004 BANC OF AMERICA MORTGAGE SECURITIES, INC. Mortgage Pass-Through Certificates, Series 2003-4 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-101500-15 54-2114682 Pooling and Servicing Agreement) (Commission 54-2114683 (State or other File Number) IRS EIN jurisdiction of Incorporation) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) ITEM 5. Other Events On March 25, 2004 a distribution was made to holders of BANC OF AMERICA MORTGAGE SECURITIES, INC., Mortgage Pass-Through Certificates, Series 2003-4 Trust. ITEM 7. Financial Statements and Exhibits (c) Exhibits furnished in accordance with Item 601(a) of Regulation S-K Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-4 Trust, relating to the March 25, 2004 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. BANC OF AMERICA MORTGAGE SECURITIES, INC. Mortgage Pass-Through Certificates, Series 2003-4 Trust By: Wells Fargo Bank, N.A. as Trustee By: /s/ Beth Belfield as Assistant Vice President By: Beth Belfield as Assistant Vice President Date: 4/1/2004 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-4 Trust, relating to the March 25, 2004 distribution. EX-99.1

Banc of America Mortgage Securities, Inc. Mortgage Pass-Through Certificates Record Date: 112/3029/032004 Distribution Date: 123/2625/032004 BAM Series: 2003-4 Contact: Customer Service - CTSLink Wells Fargo Bank ~~Minnesota~~, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution 1-A-1 05948XEQ0 SEN 5.50000% 8076,~~143~~639,~~752~~285.0138 ~~367~~351,~~325~~263.5341 ~~306~~3,~~483~~407,963.7396 1-A-2 05948XER8 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-3 05948XES6 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-4 05948XET4 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-5 05948XEU1 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-6 05948XEV9 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-7 05948XEW7 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-8 05948XEX5 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-9 05948XEY3 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-10 05948XEZ0 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-11 05948XFA4 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-12 05948XFB2 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-13 05948XFC0 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-14 05948XFD8 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-15 05948XFE6 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-16 05948XFF3 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-17 05948XFG1 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-18 05948XFH9 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-19 05948XFJ5 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-20 05948XFK2 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-21 05948XFL0 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-22 05948XFM8 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-23 05948XFN6 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-24 05948XFP1 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-25 05948XFQ9 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-26 05948XFR7 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-27 05948XFS5 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-28 05948XFT3 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-29 05948XFU0 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-30 05948XFV8 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-31 05948XFW6 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-32 05948XFX4 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-33 05948XFY2 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-34 05948XFZ9 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-35 05948XGA3 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-36 05948XGB1 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-37 05948XGC9 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-38 05948XGD7 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-39 05948XGE5 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-40 05948XGF2 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-41 05948XGG0 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-42 05948XGH8 SEN 5.50000% 813,000.00 3,726.25 0.00 1-A-43 05948XGJ4 SEN 5.25000% 4,000,000.00 17,500.00 0.00 1-A-44 05948XGK1 SEN 5.50000% 4,000,000.00 18,333.33 0.00 1-A-45 05948XGL9 SEN 5.75000% 2,000,000.00 9,583.33 0.00 1-A-46 05948XGM7 SEN 5.25000% 2,000,000.00 8,750.00 0.00 1-A-47 05948XGN5 SEN 5.75000% 2,000,000.00 9,583.33 0.00 1-A-48 05948XGP0 SEN 5.25000% 2,000,000.00 8,750.00 0.00 1-A-49 05948XGQ8 SEN 5.50000% 4,000,000.00 18,333.33 0.00 1-A-50 05948XGR6 SEN 5.00000% 1,000,000.00 4,166.67 0.00 1-A-51 05948XGS4 SEN 6.25000% 2,000,000.00 10,416.67 0.00 1-A-52 05948XGT2 SEN 5.50000% 4,000,000.00 18,333.33 0.00 1-A-53 05948XGU9 SEN 5.25000% 2,500,000.00 10,937.50 0.00 1-A-54 05948XGV7 SEN 5.75000% 2,500,000.00 11,979.17 0.00 1-A-55 05948XGW5 SEN 5.50000% 1,000,000.00 4,583.33 0.00 1-A-56 05948XGX3 SEN 5.50000% 25,525,000.00 116,989.5859 0.00 1-A-57 05948XGY1 SEN 5.50000% 275,000.00 1,260.42 0.00 1-A-58 05948XGZ8 SEN 5.50000% 79,155,000.00 362,793.7577 0.00 1-A-59 05948XHA2 SEN 5.50000% 845,000.00 3,872.92 0.00 1-A-60 05948XHB0 SEN 5.25000% 8076,~~143~~639,~~752~~285.0138 ~~350~~335,~~628~~296.9289 ~~306~~3,~~483~~407,963.7396 1-A-61 05948XHC8 SEN 5.00000% ~~123~~118,~~644~~237,~~445~~812.4067 ~~515~~492,~~185~~657.1958 ~~472~~5,~~837~~257,750.9902 1-A-62 05948XHD6 SEN 4.75000% 8076,~~143~~639,~~752~~285.0138 ~~317~~303,~~235~~363.6986 ~~306~~3,~~483~~407,963.7396 1-A-63 05948XHE4 SEN 1.~~56875~~54000% 5654,~~786~~303,~~389~~276.2407 7469,~~236~~689.3721 ~~217~~2,~~161~~414,735.0956 1-A-64 05948XHF1 SEN 6.~~43125~~46000% 0.00 ~~304~~292,~~339~~332.5565 0.00 1-A-65 05948XHG9 SEN 5.50000% 35,881,000.00 164,454.5859 0.00 1-A-66 05948XHH7 SEN 5.50000% 920,334.00 4,218.20 0.00 1-A-67 05948XHJ3 SEN 4.50000% 4139,~~421~~907,~~449~~406.7773 ~~155~~149,~~330~~652.4478 ~~132~~1,~~410~~472,350.8977 1-A-68 05948XHK0 SEN 1.~~61875~~59000% 13,~~807~~302,~~149~~468.3738 1817,625.2777 44490,~~136~~783.9657 1-A-69 05948XHL8 SEN 6.~~88125~~91000% 0.00 7976,~~175~~600.3705 0.00 1-A-R 05948XHN4 SEN 5.50000% 0.00 0.00 0.00 1-A-LR 05948XHP9 SEN 5.50000% 0.00 0.0001 0.00 2-A-1 05948XHQ7 SEN 1.~~66875~~64000% 5553,~~882~~866,~~925~~815.9499 7773,~~712~~617.1998 ~~297~~1,~~733~~930,845.6273 2-A-2 05948XHR5 SEN 100.~~55208~~60000% 731 70,~~375~~728,~~978~~764.2063 ~~645~~624,~~224~~770.5373 ~~390~~2,~~933~~535,259.2806 2-A-3 05948XHS3 SEN 1.~~66875~~64000% 6664,~~410~~014,~~371~~458.0640 9287,~~351~~486.9242 ~~353~~2,~~821~~294,586.8504 2-A-4 05948XHT1 SEN 5.00000% 1,~~880~~812,~~061~~233.2960 7,~~833~~550.5997 1064,~~016~~959.6117 A-PO 05948XHV6 PO 0.00000% ~~564~~560,~~418~~623.5080 0.00 ~~992~~1,517.2199 1-B-1 05948XHW4 SUB 5.50000% 10,~~344~~310,~~057~~545.6457 47,~~410~~256.2667 11,~~097~~333.2080 1-B-2 05948XHX2 SUB 5.50000% 3,~~580~~568,~~520~~920.6771 16,~~410~~357.7255 3,~~841~~923.2111 1-B-3 05948XHY0 SUB 5.50000% 2,~~784~~775,~~518~~497.1604 12,~~762~~721.3703 23,~~987~~050.2695 1-B-4 05948XJD4 SUB 5.50000% ~~796~~793,~~002~~423.5167 3,~~648~~636.3453 ~~853~~872.9617 1-B-5 05948XJE2 SUB 5.50000% 1,~~193~~189,~~506~~640.8924 5,~~470~~452.2452 1,~~280~~307.4070 1-B-6 05948XJF9 SUB 5.50000% 1,~~194~~190,~~234~~365.3231 5,~~473~~455.5784 1,~~281~~308.1950 2-B-1 05948XHZ7 SUB 5.00000% 1,~~470~~452,~~519~~762.4430 6,~~127~~053.1618 56,~~877~~002.0221 2-B-2 05948XJA0 SUB 5.00000% ~~489~~483,~~521~~610.7557 2,~~039~~015.6704 1,~~956~~998.4008 2-B-3 05948XJB8 SUB 5.00000% ~~367~~362,~~385~~949.5925 1,~~530~~512.7729 1,~~468~~499.2855 2-B-4 05948XJG7 SUB 5.00000% ~~245~~242,~~249~~287.4293 1,~~021~~009.8753 ~~980~~1,001.1503 2-B-5 05948XJH5 SUB 5.00000% ~~245~~242,~~249~~287.4293 1,~~021~~009.8753 ~~980~~1,001.1503 2-B-6 05948XJJ1 SUB 5.00000% ~~245~~242,~~010~~051.0344 1,~~020~~008.8855 ~~979~~1,000.2006 1-A-WIO 05948XHM6 IO 0.~~25937~~25663% 0.00 ~~129~~123,~~353~~828.3653 0.00 2-A-WIO 05948XHU8 IO 0.~~27396~~27405% 0.00 4241,~~881~~304.7872 0.00 SES 05948XJC6 SEN 0.00000% 0.00 ~~151~~148,~~825~~207.2838 0.00 Totals ~~885~~857,~~574~~920,~~554~~392.6437 4,~~296~~162,~~768~~302.3993 226,~~873~~720,~~078~~977.1198

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A-1 0.00 7973,~~837~~231,~~268~~321.2841 ~~673~~3,~~809~~759,227.2637 0.00 1-A-2 0.00 300,000.00 1,375.00 0.00 1-A-3 0.00 300,000.00 1,375.00 0.00 1-A-4 0.00 300,000.00 1,375.00 0.00 1-A-5 0.00 300,000.00 1,375.00 0.00 1-A-6 0.00 300,000.00 1,375.00 0.00 1-A-7 0.00 300,000.00 1,375.00 0.00 1-A-8 0.00 300,000.00 1,375.00 0.00 1-A-9 0.00 300,000.00 1,375.00 0.00 1-A-10 0.00 300,000.00 1,375.00 0.00 1-A-11 0.00 300,000.00 1,375.00 0.00 1-A-12 0.00 300,000.00 1,375.00 0.00 1-A-13 0.00 300,000.00 1,375.00 0.00 1-A-14 0.00 300,000.00 1,375.00 0.00 1-A-15 0.00 300,000.00 1,375.00 0.00 1-A-16 0.00 300,000.00 1,375.00 0.00 1-A-17 0.00 300,000.00 1,375.00 0.00 1-A-18 0.00 300,000.00 1,375.00 0.00 1-A-19 0.00 300,000.00 1,375.00 0.00 1-A-20 0.00 300,000.00 1,375.00 0.00 1-A-21 0.00 300,000.00 1,375.00 0.00 1-A-22 0.00 300,000.00 1,375.00 0.00 1-A-23 0.00 300,000.00 1,375.00 0.00 1-A-24 0.00 300,000.00 1,375.00 0.00 1-A-25 0.00 300,000.00 1,375.00 0.00 1-A-26 0.00 300,000.00 1,375.00 0.00 1-A-27 0.00 300,000.00 1,375.00 0.00 1-A-28 0.00 300,000.00 1,375.00 0.00 1-A-29 0.00 300,000.00 1,375.00 0.00 1-A-30 0.00 300,000.00 1,375.00 0.00 1-A-31 0.00 300,000.00 1,375.00 0.00 1-A-32 0.00 300,000.00 1,375.00 0.00 1-A-33 0.00 300,000.00 1,375.00 0.00 1-A-34 0.00 300,000.00 1,375.00 0.00 1-A-35 0.00 300,000.00 1,375.00 0.00 1-A-36 0.00 300,000.00 1,375.00 0.00 1-A-37 0.00 300,000.00 1,375.00 0.00 1-A-38 0.00 300,000.00 1,375.00 0.00 1-A-39 0.00 300,000.00 1,375.00 0.00 1-A-40 0.00 300,000.00 1,375.00 0.00 1-A-41 0.00 300,000.00 1,375.00 0.00 1-A-42 0.00 813,000.00 3,726.25 0.00 1-A-43 0.00 4,000,000.00 17,500.00 0.00 1-A-44 0.00 4,000,000.00 18,333.33 0.00 1-A-45 0.00 2,000,000.00 9,583.33 0.00 1-A-46 0.00 2,000,000.00 8,750.00 0.00 1-A-47 0.00 2,000,000.00 9,583.33 0.00 1-A-48 0.00 2,000,000.00 8,750.00 0.00 1-A-49 0.00 4,000,000.00 18,333.33 0.00 1-A-50 0.00 1,000,000.00 4,166.67 0.00 1-A-51 0.00 2,000,000.00 10,416.67 0.00 1-A-52 0.00 4,000,000.00 18,333.33 0.00 1-A-53 0.00 2,500,000.00 10,937.50 0.00 1-A-54 0.00 2,500,000.00 11,979.17 0.00 1-A-55 0.00 1,000,000.00 4,583.33 0.00 1-A-56 0.00 25,525,000.00 116,989.5859 0.00 1-A-57 0.00 275,000.00 1,260.42 0.00 1-A-58 0.00 79,155,000.00 362,793.7577 0.00 1-A-59 0.00 845,000.00 3,872.92 0.00 1-A-60 0.00 7973,~~837~~231,~~268~~321.2841 ~~657~~3,~~112~~743,260.6585 0.00 1-A-61 0.00 ~~123~~112,~~171~~980,~~607~~062.4164 ~~988~~5,~~023~~750,407.1860 0.00 1-A-62 0.00 7973,~~837~~231,~~268~~321.2841 ~~623~~3,~~719~~711,327.4282 0.00 1-A-63 0.00 5651,~~569~~888,~~228~~540.1651 ~~291~~2,~~397~~484,424.4677 0.00 1-A-64 0.00 0.00 ~~304~~292,~~339~~332.5565 0.00 1-A-65 0.00 35,881,000.00 164,454.5859 0.00 1-A-66 0.00 920,334.00 4,218.20 0.00 1-A-67 0.00 4138,~~289~~435,~~038~~055.8896 ~~287~~1,~~741~~622,003.3355 0.00 1-A-68 0.00 1312,~~763~~811,~~012~~684.4181 62508,~~762~~409.2334 0.00 1-A-69 0.00 0.00 7976,~~175~~600.3705 0.00 1-A-R 0.00 0.00 0.00 0.00 1-A-LR 0.00 0.00 0.0001 0.00 2-A-1 0.00 5551,~~585~~935,~~192~~970.3226 ~~375~~2,~~445~~004,463.8171 0.00 2-A-2 0.00 7268,~~985~~193,~~044~~505.9257 13,~~036~~160,~~157~~029.8179 0.00 2-A-3 0.00 6661,~~056~~719,~~549~~872.2137 ~~446~~2,~~173~~382,072.7746 0.00 2-A-4 0.00 1,~~870~~747,~~044~~274.6843 1772,~~850~~510.2014 0.00 A-PO 0.00 ~~563~~559,~~426~~105.2981 ~~992~~1,517.2199 0.00 1-B-1 0.00 10,~~332~~299,~~960~~211.4577 58,~~507~~590.4647 0.00 1-B-2 0.00 3,~~576~~564,~~679~~997.4660 20,~~251~~280.9366 0.00 1-B-3 0.00 2,~~781~~772,~~530~~446.9009 15,~~749~~771.6398 0.00 1-B-4 0.00 ~~795~~792,~~148~~551.5651 4,~~502~~508.3070 0.00 1-B-5 0.00 1,~~192~~188,~~226~~332.4953 6,~~750~~760.6422 0.00 1-B-6 0.00 1,~~192~~189,~~953~~056.1481 6,~~754~~764.7634 0.00 2-B-1 0.00 1,~~464~~446,~~642~~760.4109 12,~~004~~055.1839 0.00 2-B-2 0.00 ~~487~~481,~~565~~612.3550 34,~~996~~013.0712 0.00 2-B-3 0.00 ~~365~~361,~~917~~449.3170 23,~~999~~011.0584 0.00 2-B-4 0.00 ~~244~~241,~~269~~286.2790 2,~~002~~010.0256 0.00 2-B-5 0.00 ~~244~~241,~~269~~286.2790 2,~~002~~010.0256 0.00 2-B-6 0.00 ~~244~~241,~~030~~051.8438 2,~~000~~008.0861 0.00 1-A-WIO 0.00 0.00 ~~129~~123,~~353~~828.3653 0.00 2-A-WIO 0.00 0.00 4241,~~881~~304.7872 0.00 SES 0.00 0.00 ~~151~~148,~~825~~207.2838 0.00 Totals 0.00 ~~882~~831,~~701~~199,~~476~~414.5737 730,~~169~~883,~~846~~280.5091 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) 1-A-1 100,000,000.00 8076,~~143~~639,~~752~~285.0138 ~~122~~121,~~333~~496.9703 ~~184~~3,~~149~~286,467.7693 0.00 0.00 1-A-2 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-3 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-4 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-5 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-6 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-7 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-8 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-9 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-10 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-11 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-12 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-13 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-14 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-15 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-16 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-17 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-18 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-19 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-20 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-21 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-22 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-23 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-24 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-25 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-26 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-27 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-28 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-29 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-30 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-31 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-32 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-33 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-34 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-35 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-36 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-37 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-38 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-39 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-40 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-41 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-42 813,000.00 813,000.00 0.00 0.00 0.00 0.00 1-A-43 4,000,000.00 4,000,000.00 0.00 0.00 0.00 0.00 1-A-44 4,000,000.00 4,000,000.00 0.00 0.00 0.00 0.00 1-A-45 2,000,000.00 2,000,000.00 0.00 0.00 0.00 0.00 1-A-46 2,000,000.00 2,000,000.00 0.00 0.00 0.00 0.00 1-A-47 2,000,000.00 2,000,000.00 0.00 0.00 0.00 0.00 1-A-48 2,000,000.00 2,000,000.00 0.00 0.00 0.00 0.00 1-A-49 4,000,000.00 4,000,000.00 0.00 0.00 0.00 0.00 1-A-50 1,000,000.00 1,000,000.00 0.00 0.00 0.00 0.00 1-A-51 2,000,000.00 2,000,000.00 0.00 0.00 0.00 0.00 1-A-52 4,000,000.00 4,000,000.00 0.00 0.00 0.00 0.00 1-A-53 2,500,000.00 2,500,000.00 0.00 0.00 0.00 0.00 1-A-54 2,500,000.00 2,500,000.00 0.00 0.00 0.00 0.00 1-A-55 1,000,000.00 1,000,000.00 0.00 0.00 0.00 0.00 1-A-56 25,525,000.00 25,525,000.00 0.00 0.00 0.00 0.00 1-A-57 275,000.00 275,000.00 0.00 0.00 0.00 0.00 1-A-58 79,155,000.00 79,155,000.00 0.00 0.00 0.00 0.00 1-A-59 845,000.00 845,000.00 0.00 0.00 0.00 0.00 1-A-60 100,000,000.00 8076,~~143~~639,~~752~~285.0138 ~~122~~121,~~333~~496.9703 ~~184~~3,~~149~~286,467.7693 0.00 0.00 1-A-61 154,278,334.00 ~~123~~118,~~644~~237,~~445~~812.4067 ~~188~~187,~~734~~442.8005 ~~284~~5,~~103~~070,307.1998 0.00 0.00 1-A-62 100,000,000.00 8076,~~143~~639,~~752~~285.0138 ~~122~~121,~~333~~496.9703 ~~184~~3,~~149~~286,467.7693 0.00 0.00 1-A-63 70,855,666.00 5654,~~786~~303,~~389~~276.2407 86,~~680~~086.5582 ~~130~~2,~~480~~328,648.5474 0.00 0.00 1-A-64 0.00 0.00 0.00 0.00 0.00 0.00 1-A-65 35,881,000.00 35,881,000.00 0.00 0.00 0.00 0.00 1-A-66 920,334.00 920,334.00 0.00 0.00 0.00 0.00 1-A-67 50,000,000.00 4139,~~421~~907,~~449~~406.7773 52,~~852~~490.2322 791,~~558~~419,860.6655 0.00 0.00 1-A-68 16,666,666.00 13,~~807~~302,~~149~~468.3738 17,~~617~~496.4174 26473,~~519~~286.5583 0.00 0.00 1-A-69 0.00 0.00 0.00 0.00 0.00 0.00 1-A-R 50.00 0.00 0.00 0.00 0.00 0.00 1-A-LR 50.00 0.00 0.00 0.00 0.00 0.00 2-A-1 70,000,000.00 5553,~~882~~866,~~925~~815.9499 ~~223~~222,~~339~~555.6214 741,~~394~~708,290.0060 0.00 0.00 2-A-2 91,912,125.00 7370,~~375~~728,~~978~~764.2063 ~~293~~292,~~251~~221.7165 972,~~681~~243,037.5741 0.00 0.00 2-A-3 83,186,875.00 6664,~~410~~014,~~371~~458.0640 ~~265~~264,~~413~~480.2295 882,~~408~~030,105.6309 0.00 0.00 2-A-4 2,355,000.00 1,~~880~~812,~~061~~233.2960 7,~~513~~487.7839 257,~~502~~471.8378 0.00 0.00 A-PO 574,657.00 ~~564~~560,~~418~~623.5080 ~~971~~987.7804 20530.4295 0.00 0.00 1-B-1 10,409,000.00 10,~~344~~310,~~057~~545.6457 11,~~097~~333.2080 0.00 0.00 0.00 1-B-2 3,603,000.00 3,~~580~~568,~~520~~920.6771 3,~~841~~923.2111 0.00 0.00 0.00 1-B-3 2,802,000.00 2,~~784~~775,~~518~~497.1604 23,~~987~~050.2695 0.00 0.00 0.00 1-B-4 801,000.00 ~~796~~793,~~002~~423.5167 ~~853~~872.9617 0.00 0.00 0.00 1-B-5 1,201,000.00 1,~~193~~189,~~506~~640.8924 1,~~280~~307.4070 0.00 0.00 0.00 1-B-6 1,201,732.00 1,~~194~~190,~~234~~365.3231 1,~~281~~308.1950 0.00 0.00 0.00 2-B-1 1,505,000.00 1,~~470~~452,~~519~~762.4430 56,~~877~~002.0221 0.00 0.00 0.00 2-B-2 501,000.00 ~~489~~483,~~521~~610.7557 1,~~956~~998.4008 0.00 0.00 0.00 2-B-3 376,000.00 ~~367~~362,~~385~~949.5925 1,~~468~~499.2855 0.00 0.00 0.00 2-B-4 251,000.00 ~~245~~242,~~249~~287.4293 ~~980~~1,001.1503 0.00 0.00 0.00 2-B-5 251,000.00 ~~245~~242,~~249~~287.4293 ~~980~~1,001.1503 0.00 0.00 0.00 2-B-6 250,755.00 ~~245~~242,~~010~~051.0344 ~~979~~1,000.2006 0.00 0.00 0.00 1-A-WIO 0.00 0.00 0.00 0.00 0.00 0.00 2-A-WIO 0.00 0.00 0.00 0.00 0.00 0.00 SES 0.00 0.00 0.00 0.00 0.00 0.00 Totals 1,051,396,244.00 ~~885~~857,~~574~~920,~~554~~392.6437 1,~~536~~530,~~959~~034.4328 125,~~336~~190,~~118~~943.6772 0.00 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution 1-A-1 ~~306~~3,~~483~~407,963.7396 7973,~~837~~231,~~268~~321.2841 0.~~79837268~~73231321 ~~306~~3,~~483~~407,963.7396 1-A-2 0.00 300,000.00 1.00000000 0.00 1-A-3 0.00 300,000.00 1.00000000 0.00 1-A-4 0.00 300,000.00 1.00000000 0.00 1-A-5 0.00 300,000.00 1.00000000 0.00 1-A-6 0.00 300,000.00 1.00000000 0.00 1-A-7 0.00 300,000.00 1.00000000 0.00 1-A-8 0.00 300,000.00 1.00000000 0.00 1-A-9 0.00 300,000.00 1.00000000 0.00 1-A-10 0.00 300,000.00 1.00000000 0.00 1-A-11 0.00 300,000.00 1.00000000 0.00 1-A-12 0.00 300,000.00 1.00000000 0.00 1-A-13 0.00 300,000.00 1.00000000 0.00 1-A-14 0.00 300,000.00 1.00000000 0.00 1-A-15 0.00 300,000.00 1.00000000 0.00 1-A-16 0.00 300,000.00 1.00000000 0.00 1-A-17 0.00 300,000.00 1.00000000 0.00 1-A-18 0.00 300,000.00 1.00000000 0.00 1-A-19 0.00 300,000.00 1.00000000 0.00 1-A-20 0.00 300,000.00 1.00000000 0.00 1-A-21 0.00 300,000.00 1.00000000 0.00 1-A-22 0.00 300,000.00 1.00000000 0.00 1-A-23 0.00 300,000.00 1.00000000 0.00 1-A-24 0.00 300,000.00 1.00000000 0.00 1-A-25 0.00 300,000.00 1.00000000 0.00 1-A-26 0.00 300,000.00 1.00000000 0.00 1-A-27 0.00 300,000.00 1.00000000 0.00 1-A-28 0.00 300,000.00 1.00000000 0.00 1-A-29 0.00 300,000.00 1.00000000 0.00 1-A-30 0.00 300,000.00 1.00000000 0.00 1-A-31 0.00 300,000.00 1.00000000 0.00 1-A-32 0.00 300,000.00 1.00000000 0.00 1-A-33 0.00 300,000.00 1.00000000 0.00 1-A-34 0.00 300,000.00 1.00000000 0.00 1-A-35 0.00 300,000.00 1.00000000 0.00 1-A-36 0.00 300,000.00 1.00000000 0.00 1-A-37 0.00 300,000.00 1.00000000 0.00 1-A-38 0.00 300,000.00 1.00000000 0.00 1-A-39 0.00 300,000.00 1.00000000 0.00 1-A-40 0.00 300,000.00 1.00000000 0.00 1-A-41 0.00 300,000.00 1.00000000 0.00 1-A-42 0.00 813,000.00 1.00000000 0.00 1-A-43 0.00 4,000,000.00 1.00000000 0.00 1-A-44 0.00 4,000,000.00 1.00000000 0.00 1-A-45 0.00 2,000,000.00 1.00000000 0.00 1-A-46 0.00 2,000,000.00 1.00000000 0.00 1-A-47 0.00 2,000,000.00 1.00000000 0.00 1-A-48 0.00 2,000,000.00 1.00000000 0.00 1-A-49 0.00 4,000,000.00 1.00000000 0.00 1-A-50 0.00 1,000,000.00 1.00000000 0.00 1-A-51 0.00 2,000,000.00 1.00000000 0.00 1-A-52 0.00 4,000,000.00 1.00000000 0.00 1-A-53 0.00 2,500,000.00 1.00000000 0.00 1-A-54 0.00 2,500,000.00 1.00000000 0.00 1-A-55 0.00 1,000,000.00 1.00000000 0.00 1-A-56 0.00 25,525,000.00 1.00000000 0.00 1-A-57 0.00 275,000.00 1.00000000 0.00 1-A-58 0.00 79,155,000.00 1.00000000 0.00 1-A-59 0.00 845,000.00 1.00000000 0.00 1-A-60 ~~306~~3,~~483~~407,963.7396 7973,~~837~~231,~~268~~321.2841 0.~~79837268~~73231321 ~~306~~3,~~483~~407,963.7396 1-A-61 ~~472~~5,~~837~~257,750.9902 ~~123~~112,~~171~~980,~~607~~062.4164 0.~~79837268~~73231321 ~~472~~5,~~837~~257,750.9902 1-A-62 ~~306~~3,~~483~~407,963.7396 7973,~~837~~231,~~268~~321.2841 0.~~79837268~~73231321 ~~306~~3,~~483~~407,963.7396 1-A-63 ~~217~~2,~~161~~414,735.09 56 51,~~569~~888,~~228~~540.1651 0.~~79837268~~73231321 ~~217~~2,~~161~~414,735.0956 1-A-64 0.00 0.00 0.00000000 0.00 1-A-65 0.00 35,881,000.00 1.00000000 0.00 1-A-66 0.00 920,334.00 1.00000000 0.00 1-A-67 ~~132~~1,~~410~~472,350.8977 4138,~~289~~435,~~038~~055.8896 0.~~82578078~~76870112 ~~132~~1,~~410~~472,350.8977 1-A-68 44490,~~136~~783.9657 1312,~~763~~811,~~012~~684.4181 0.~~82578078~~76870112 44490,~~136~~783.9657 1-A-69 0.00 0.00 0.00000000 0.00 1-A-R 0.00 0.00 0.00000000 0.00 1-A-LR 0.00 0.00 0.00000000 0.00 2-A-1 ~~297~~1,~~733~~930,845.6273 5551,~~585~~935,~~192~~970.3226 0.~~79407418~~74194243 ~~297~~1,~~733~~930,845.6273 2-A-2 ~~390~~2,~~933~~535,259.2806 7268,~~985~~193,~~044~~505.9257 0.~~79407418~~74194243 ~~390~~2,~~933~~535,259.2806 2-A-3 ~~353~~2,~~821~~294,586.8504 6661,~~056~~719,~~549~~872.2137 0.~~79407418~~74194243 ~~353~~2,~~821~~294,586.8504 2-A-4 1064,~~016~~959.6117 1,~~870~~747,~~044~~274.6843 0.~~79407417~~74194243 1064,~~016~~959.6117 A-PO ~~992~~1,517.2199 ~~563~~559,~~426~~105.2981 0.~~98045667~~97293831 ~~992~~1,517.2199 1-B-1 11,~~097~~333.2080 10,~~332~~299,~~960~~211.4577 0.~~99269483~~98945257 11,~~097~~333.2080 1-B-2 3,~~841~~923.2111 3,~~576~~564,~~679~~997.4660 0.~~99269483~~98945257 3,~~841~~923.2111 1-B-3 23,~~987~~050.2695 2,~~781~~772,~~530~~446.9009 0.~~99269483~~98945257 23,~~987~~050.2695 1-B-4 ~~853~~872.9617 ~~795~~792,~~148~~551.5651 0.~~99269483~~98945257 ~~853~~872.9617 1-B-5 1,~~280~~307.4070 1,~~192~~188,~~226~~332.4953 0.~~99269483~~98945256 1,~~280~~307.4070 1-B-6 1,~~281~~308.1950 1,~~192~~189,~~953~~056.1481 0.~~99269483~~98945257 1,~~281~~308.1950 2-B-1 56,~~877~~002.0221 1,~~464~~446,~~642~~760.4109 0.~~97318433~~96130239 56,~~877~~002.0221 2-B-2 1,~~956~~998.4008 ~~487~~481,~~565~~612.3550 0.~~97318433~~96130240 1,~~956~~998.4008 2-B-3 1,~~468~~499.2855 ~~365~~361,~~917~~449.3170 0.~~97318434~~96130239 1,~~468~~499.2855 2-B-4 ~~980~~1,001.1503 ~~244~~241,~~269~~286.2790 0.~~97318434~~96130239 ~~980~~1,001.1503 2-B-5 ~~980~~1,001.1503 ~~244~~241,~~269~~286.2790 0.~~97318434~~96130239 ~~980~~1,001.1503 2-B-6 ~~979~~1,000.2006 ~~244~~241,~~030~~051.8438 0.~~97318434~~96130239 ~~979~~1,000.2006 1-A-WIO 0.00 0.00 0.00000000 0.00 2-A-WIO 0.00 0.00 0.00000000 0.00 SES 0.00 0.00 0.00000000 0.00 Totals 226,~~873~~720,~~078~~977.1198 ~~882~~831,~~701~~199,~~476~~414.5737 0.~~83955167~~79056723 226,~~873~~720,~~078~~977.1198

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 100,000,000.00 ~~801~~766.~~43752010~~39285380 1.~~22333970~~21496030 132.~~84149760~~86467930 0.00000000 1-A-2 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-3 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-4 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-5 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-6 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-7 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-8 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-9 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-10 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-11 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-12 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-13 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-14 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-15 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-16 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-17 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-18 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-19 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-20 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-21 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-22 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-23 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-24 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-25 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-26 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-27 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-28 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-29 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-30 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-31 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-32 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-33 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-34 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-35 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-36 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-37 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-38 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-39 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-40 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-41 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-42 813,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-43 4,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-44 4,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-45 2,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-46 2,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-47 2,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-48 2,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-49 4,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-50 1,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-51 2,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-52 4,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-53 2,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-54 2,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-55 1,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-56 25,525,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-57 275,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-58 79,155,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-59 845,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-60 100,000,000.00 ~~801~~766.~~43752010~~39285380 1.~~22333970~~21496030 132.~~84149760~~86467930 0.00000000 1-A-61 154,278,334.00 ~~801~~766.~~43752006~~39285378 1.~~22333963~~21496029 132.~~84149765~~86467937 0.00000000 1-A-62 100,000,000.00 ~~801~~766.~~43752010~~39285380 1.~~22333970~~21496030 132.~~84149760~~86467930 0.00000000 1-A-63 70,855,666.00 ~~801~~766.~~43752004~~39285375 1.~~22333971~~21496028 132.~~84149762~~86467930 0.00000000 1-A-64 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-65 35,881,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-66 920,334.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-67 50,000,000.00 ~~828~~798.~~42899540~~14813460 1.~~05704460~~04980440 128.~~59117320~~39721100 0.00000000 1-A-68 16,666,666.00 ~~828~~798.~~42899534~~14813473 1.~~05704464~~04980444 128.~~59117306~~39721094 0.00000000 1-A-69 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-R 50.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-LR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 70,000,000.00 ~~798~~769.~~32751343~~52594271 3.~~19056600~~17935914 124.~~06277143~~40415143 0.00000000 2-A-2 91,912,125.00 ~~798~~769.~~32751337~~52594263 3.~~19056610~~17935909 124.~~06277132~~40415136 0.00000000 2-A-3 83,186,875.00 ~~798~~769.~~32751332~~52594264 3.~~19056606~~17935912 124.~~06277138~~40415138 0.00000000 2-A-4 2,355,000.00 ~~798~~769.~~32751168~~52594480 3.~~19056476~~17935881 124.~~06277282~~40415287 0.00000000 A-PO 574,657.00 ~~982~~975.~~18328499~~57986764 1.~~69106093~~71761590 0.~~03553424~~92394246 0.00000000 1-B-1 10,409,000.00 ~~993~~990.~~76094149~~54141320 1.~~06611586~~08884619 0.00000000 0.00000000 1-B-2 3,603,000.00 ~~993~~990.~~76094088~~54141271 1.~~06611435~~08884541 0.00000000 0.00000000 1-B-3 2,802,000.00 ~~993~~990.~~76094218~~54141328 1.~~06611706~~08884725 0.00000000 0.00000000 1-B-4 801,000.00 ~~993~~990.~~76093633~~54141074 1.~~06611735~~08885144 0.00000000 0.00000000 1-B-5 1,201,000.00 ~~993~~990.~~76094088~~54141549 1.~~06611157~~08884263 0.00000000 0.00000000 1-B-6 1,201,732.00 ~~993~~990.~~76093838~~54141023 1.~~06611957~~08884510 0.00000000 0.00000000 2-B-1 1,505,000.00 ~~977~~965.~~08932890~~29056478 3.~~90499668~~98817940 0.00000000 0.00000000 2-B-2 501,000.00 ~~977~~965.~~08932136~~29055888 3.~~90499002~~98818363 0.00000000 0.00000000 2-B-3 376,000.00 ~~977~~965.~~08933511~~29055851 3.~~90500000~~98816489 0.00000000 0.00000000 2-B-4 251,000.00 ~~977~~965.~~08932271~~29055777 3.~~90498008~~98816733 0.00000000 0.00000000 2-B-5 251,000.00 ~~977~~965.~~08932271~~29055777 3.~~90498008~~98816733 0.00000000 0.00000000 2-B-6 250,755.00 ~~977~~965.~~08931028~~29058244 3.~~90500688~~98819565 0.00000000 0.00000000 1-A-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 SES 0.00 0.00000000 0.00000000 0.00000000 0.00000000 (2) All classes are per 1,000 denomination

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1-A-1 0.00000000 334.~~06483730~~07963960 ~~798~~732.~~37268280~~31321410 0.~~79837268~~73231321 334.~~06483730~~07963960 1-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-10 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-11 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-12 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-13 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-14 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-15 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-16 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-17 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-18 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-19 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-20 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-21 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-22 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-23 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-24 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-25 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-26 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-27 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-28 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-29 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-30 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-31 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-32 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-33 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-34 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-35 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-36 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-37 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-38 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-39 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-40 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-41 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-42 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-43 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-44 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-45 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-46 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-47 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-48 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-49 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-50 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-51 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-52 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-53 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-54 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-55 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-56 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-57 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-58 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-59 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-60 0.00000000 334.~~06483730~~07963960 ~~798~~732.~~37268280~~31321410 0.~~79837268~~73231321 334.~~06483730~~07963960 1-A-61 0.00000000 334.~~06483728~~07963959 ~~798~~732.~~37268278~~31321412 0.~~79837268~~73231321 334.~~06483728~~07963959 1-A-62 0.00000000 334.~~06483730~~07963960 ~~798~~732.~~37268280~~31321410 0.~~79837268~~73231321 334.~~06483730~~07963960 1-A-63 0.00000000 334.~~06483733~~07963959 ~~798~~732.~~37268286~~31321416 0.~~79837268~~73231321 334.~~06483733~~07963959 1-A-64 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-65 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-66 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-67 0.00000000 229.~~64821780~~44701540 ~~825~~768.~~78077760~~70111920 0.~~82578078~~76870112 229.~~64821780~~44701540 1-A-68 0.00000000 229.~~64821771~~44701538 ~~825~~768.~~78077763~~70111935 0.~~82578078~~76870112 229.~~64821771~~44701538 1-A-69 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 427.~~25333743~~58351043 ~~794~~741.~~07417600~~94243229 0.~~79407418~~74194243 427.~~25333743~~58351043 2-A-2 0.00000000 427.~~25333741~~58351045 ~~794~~741.~~07417596~~94243219 0.~~79407418~~74194243 427.~~25333741~~58351045 2-A-3 0.00000000 427.~~25333744~~58351050 ~~794~~741.~~07417588~~94243226 0.~~79407418~~74194243 427.~~25333744~~58351050 2-A-4 0.00000000 427.~~25333758~~58351168 ~~794~~741.~~07417410~~94243312 0.~~79407417~~74194243 427.~~25333758~~58351168 A-PO 0.00000000 12.~~72661257~~64155836 ~~980~~972.~~45667242~~93830929 0.~~98045667~~97293831 12.~~72661257~~64155836 1-B-1 0.00000000 1.~~06611586~~08884619 ~~992~~989.~~69482659~~45256701 0.~~99269483~~98945257 1.~~06611586~~08884619 1-B-2 0.00000000 1.~~06611435~~08884541 ~~992~~989.~~69482653~~45256731 0.~~99269483~~98945257 1.~~06611435~~08884541 1-B-3 0.00000000 1.~~06611706~~08884725 ~~992~~989.~~69482512~~45256602 0.~~99269483~~98945257 1.~~06611706~~08884725 1-B-4 0.00000000 1.~~06611735~~08885144 ~~992~~989.~~69483146~~45257179 0.~~99269483~~98945257 1.~~06611735~~08885144 1-B-5 0.00000000 1.~~06611157~~08884263 ~~992~~989.~~69482931~~45256453 0.~~99269483~~98945256 1.~~06611157~~08884263 1-B-6 0.00000000 1.~~06611957~~08884510 ~~992~~989.~~69482713~~45256513 0.~~99269483~~98945257 1.~~06611957~~08884510 2-B-1 0.00000000 3.~~90499668~~98817940 ~~973~~961.~~18432558~~30238538 0.~~97318433~~96130239 3.~~90499668~~98817940 2-B-2 0.00000000 3.~~90499002~~98818363 ~~973~~961.~~18433134~~30239521 0.~~97318433~~96130240 3.~~90499002~~98818363 2-B-3 0.00000000 3.~~90500000~~98816489 ~~973~~961.~~18433511~~30239362 0.~~97318434~~96130239 3.~~90500000~~98816489 2-B-4 0.00000000 3.~~90498008~~98816733 ~~973~~961.~~18434263~~30239044 0.~~97318434~~96130239 3.~~90498008~~98816733 2-B-5 0.00000000 3.~~90498008~~98816733 ~~973~~961.~~18434263~~30239044 0.~~97318434~~96130239 3.~~90498008~~98816733 2-B-6 0.00000000 3.~~90500688~~98819565 ~~973~~961.~~18434328~~30238679 0.~~97318434~~96130239 3.~~90500688~~98819565 1-A-WIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-WIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 SES 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall 1-A-1 100,000,000.00 5.50000% 8076,~~143~~639,~~752~~285.0138 ~~367~~351,~~325~~263.5339 0.00 0.00 1-A-2 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-3 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-4 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-5 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-6 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-7 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-8 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-9 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-10 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-11 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-12 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-13 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-14 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-15 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-16 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-17 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-18 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-19 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-20 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-21 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-22 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-23 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-24 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-25 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-26 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-27 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-28 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-29 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-30 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-31 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-32 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-33 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-34 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-35 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-36 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-37 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-38 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-39 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-40 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-41 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-42 813,000.00 5.50000% 813,000.00 3,726.25 0.00 0.00 1-A-43 4,000,000.00 5.25000% 4,000,000.00 17,500.00 0.00 0.00 1-A-44 4,000,000.00 5.50000% 4,000,000.00 18,333.33 0.00 0.00 1-A-45 2,000,000.00 5.75000% 2,000,000.00 9,583.33 0.00 0.00 1-A-46 2,000,000.00 5.25000% 2,000,000.00 8,750.00 0.00 0.00 1-A-47 2,000,000.00 5.75000% 2,000,000.00 9,583.33 0.00 0.00 1-A-48 2,000,000.00 5.25000% 2,000,000.00 8,750.00 0.00 0.00 1-A-49 4,000,000.00 5.50000% 4,000,000.00 18,333.33 0.00 0.00 1-A-50 1,000,000.00 5.00000% 1,000,000.00 4,166.67 0.00 0.00 1-A-51 2,000,000.00 6.25000% 2,000,000.00 10,416.67 0.00 0.00 1-A-52 4,000,000.00 5.50000% 4,000,000.00 18,333.33 0.00 0.00 1-A-53 2,500,000.00 5.25000% 2,500,000.00 10,937.50 0.00 0.00 1-A-54 2,500,000.00 5.75000% 2,500,000.00 11,979.17 0.00 0.00 1-A-55 1,000,000.00 5.50000% 1,000,000.00 4,583.33 0.00 0.00 1-A-56 25,525,000.00 5.50000% 25,525,000.00 116,989.58 0.00 0.00 1-A-57 275,000.00 5.50000% 275,000.00 1,260.42 0.00 0.00 1-A-58 79,155,000.00 5.50000% 79,155,000.00 362,793.75 0.00 0.00 1-A-59 845,000.00 5.50000% 845,000.00 3,872.92 0.00 0.00 1-A-60 100,000,000.00 5.25000% 8076,~~143~~639,~~752~~285.0138 ~~350~~335,~~628~~296.9287 0.00 0.00 1-A-61 154,278,334.00 5.00000% ~~123~~118,~~644~~237,~~445~~812.4067 ~~515~~492,~~185~~657.1955 0.00 0.00 1-A-62 100,000,000.00 4.75000% 8076,~~143~~639,~~752~~285.0138 ~~317~~303,~~235~~363.6984 0.00 0.00 1-A-63 70,855,666.00 1.~~56875~~54000% 5654,~~786~~303,~~389~~276.2407 7469,~~236~~689.3720 0.00 0.00 1-A-64 0.00 6.~~43125~~46000% 5654,~~786~~303,~~389~~276.2407 ~~304~~292,~~339~~332.5564 0.00 0.00 1-A-65 35,881,000.00 5.50000% 35,881,000.00 164,454.58 0.00 0.00 1-A-66 920,334.00 5.50000% 920,334.00 4,218.20 0.00 0.00 1-A-67 50,000,000.00 4.50000% 4139,~~421~~907,~~449~~406.7773 ~~155~~149,~~330~~652.4478 0.00 0.00 1-A-68 16,666,666.00 1.~~61875~~59000% 13,~~807~~302,~~149~~468.3738 1817,625.2777 0.00 0.00 1-A-69 0.00 6.~~88125~~91000% 13,~~807~~302,~~149~~468.3738 7976,~~175~~600.3705 0.00 0.00 1-A-R 50.00 5.50000% 0.00 0.00 0.00 0.00 1-A-LR 50.00 5.50000% 0.00 0.00 0.00 0.00 2-A-1 70,000,000.00 1.~~66875~~64000% 5553,~~882~~866,~~925~~815.9499 7773,~~712~~617.1998 0.00 0.00 2-A-2 91,912,125.00 10.~~55208~~60000% 7370,~~375~~728,~~978~~764.2063 ~~645~~624,~~224~~770.5375 0.00 0.00 2-A-3 83,186,875.00 1.~~66875~~64000% 6664,~~410~~014,~~371~~458.0640 9287,~~351~~486.9243 0.00 0.00 2-A-4 2,355,000.00 5.00000% 1,~~880~~812,~~061~~233.2960 7,~~833~~550.5997 0.00 0.00 A-PO 574,657.00 0.00000% ~~564~~560,~~418~~623.5080 0.00 0.00 0.00 1-B-1 10,409,000.00 5.50000% 10,~~344~~310,~~057~~545.6457 47,~~410~~256.2667 0.00 0.00 1-B-2 3,603,000.00 5.50000% 3,~~580~~568,~~520~~920.6771 16,~~410~~357.7255 0.00 0.00 1-B-3 2,802,000.00 5.50000% 2,~~784~~775,~~518~~497.1604 12,~~762~~721.3703 0.00 0.00 1-B-4 801,000.00 5.50000% ~~796~~793,~~002~~423.5167 3,~~648~~636.3453 0.00 0.00 1-B-5 1,201,000.00 5.50000% 1,~~193~~189,~~506~~640.8924 5,~~470~~452.2452 0.00 0.00 1-B-6 1,201,732.00 5.50000% 1,~~194~~190,~~234~~365.3231 5,~~473~~455.5784 0.00 0.00 2-B-1 1,505,000.00 5.00000% 1,~~470~~452,~~519~~762.4430 6,~~127~~053.1618 0.00 0.00 2-B-2 501,000.00 5.00000% ~~489~~483,~~521~~610.7557 2,~~039~~015.6704 0.00 0.00 2-B-3 376,000.00 5.00000% ~~367~~362,~~385~~949.5925 1,~~530~~512.7729 0.00 0.00 2-B-4 251,000.00 5.00000% ~~245~~242,~~249~~287.4293 1,~~021~~009.8753 0.00 0.00 2-B-5 251,000.00 5.00000% ~~245~~242,~~249~~287.4293 1,~~021~~009.8753 0.00 0.00 2-B-6 250,755.00 5.00000% ~~245~~242,~~010~~051.0344 1,~~020~~008.8855 0.00 0.00 1-A-WIO 0.00 0.~~25937~~25663% ~~598~~579,~~469~~027,~~134~~321.0800 ~~129~~123,~~353~~828.3653 0.00 0.00 2-A-WIO 0.00 0.~~27396~~27405% ~~187~~180,~~833~~860,~~663~~725.7753 4241,~~881~~304.7873 0.00 0.00 SES 0.00 0.00000% ~~885~~857,~~574~~920,~~556~~394.7039 0.00 0.00 0.00 Totals 1,051,396,244.00 4,~~144~~014,~~943~~095.1143 0.00 0.00

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance 1-A-1 (0.0002) 0.00 ~~367~~351,~~325~~263.5341 0.00 7973,~~837~~231,~~268~~321.2841 1-A-2 0.00 0.00 1,375.00 0.00 300,000.00 1-A-3 0.00 0.00 1,375.00 0.00 300,000.00 1-A-4 0.00 0.00 1,375.00 0.00 300,000.00 1-A-5 0.00 0.00 1,375.00 0.00 300,000.00 1-A-6 0.00 0.00 1,375.00 0.00 300,000.00 1-A-7 0.00 0.00 1,375.00 0.00 300,000.00 1-A-8 0.00 0.00 1,375.00 0.00 300,000.00 1-A-9 0.00 0.00 1,375.00 0.00 300,000.00 1-A-10 0.00 0.00 1,375.00 0.00 300,000.00 1-A-11 0.00 0.00 1,375.00 0.00 300,000.00 1-A-12 0.00 0.00 1,375.00 0.00 300,000.00 1-A-13 0.00 0.00 1,375.00 0.00 300,000.00 1-A-14 0.00 0.00 1,375.00 0.00 300,000.00 1-A-15 0.00 0.00 1,375.00 0.00 300,000.00 1-A-16 0.00 0.00 1,375.00 0.00 300,000.00 1-A-17 0.00 0.00 1,375.00 0.00 300,000.00 1-A-18 0.00 0.00 1,375.00 0.00 300,000.00 1-A-19 0.00 0.00 1,375.00 0.00 300,000.00 1-A-20 0.00 0.00 1,375.00 0.00 300,000.00 1-A-21 0.00 0.00 1,375.00 0.00 300,000.00 1-A-22 0.00 0.00 1,375.00 0.00 300,000.00 1-A-23 0.00 0.00 1,375.00 0.00 300,000.00 1-A-24 0.00 0.00 1,375.00 0.00 300,000.00 1-A-25 0.00 0.00 1,375.00 0.00 300,000.00 1-A-26 0.00 0.00 1,375.00 0.00 300,000.00 1-A-27 0.00 0.00 1,375.00 0.00 300,000.00 1-A-28 0.00 0.00 1,375.00 0.00 300,000.00 1-A-29 0.00 0.00 1,375.00 0.00 300,000.00 1-A-30 0.00 0.00 1,375.00 0.00 300,000.00 1-A-31 0.00 0.00 1,375.00 0.00 300,000.00 1-A-32 0.00 0.00 1,375.00 0.00 300,000.00 1-A-33 0.00 0.00 1,375.00 0.00 300,000.00 1-A-34 0.00 0.00 1,375.00 0.00 300,000.00 1-A-35 0.00 0.00 1,375.00 0.00 300,000.00 1-A-36 0.00 0.00 1,375.00 0.00 300,000.00 1-A-37 0.00 0.00 1,375.00 0.00 300,000.00 1-A-38 0.00 0.00 1,375.00 0.00 300,000.00 1-A-39 0.00 0.00 1,375.00 0.00 300,000.00 1-A-40 0.00 0.00 1,375.00 0.00 300,000.00 1-A-41 0.00 0.00 1,375.00 0.00 300,000.00 1-A-42 0.00 0.00 3,726.25 0.00 813,000.00 1-A-43 0.00 0.00 17,500.00 0.00 4,000,000.00 1-A-44 0.00 0.00 18,333.33 0.00 4,000,000.00 1-A-45 0.00 0.00 9,583.33 0.00 2,000,000.00 1-A-46 0.00 0.00 8,750.00 0.00 2,000,000.00 1-A-47 0.00 0.00 9,583.33 0.00 2,000,000.00 1-A-48 0.00 0.00 8,750.00 0.00 2,000,000.00 1-A-49 0.00 0.00 18,333.33 0.00 4,000,000.00 1-A-50 0.00 0.00 4,166.67 0.00 1,000,000.00 1-A-51 0.00 0.00 10,416.67 0.00 2,000,000.00 1-A-52 0.00 0.00 18,333.33 0.00 4,000,000.00 1-A-53 0.00 0.00 10,937.50 0.00 2,500,000.00 1-A-54 0.00 0.00 11,979.17 0.00 2,500,000.00 1-A-55 0.00 0.00 4,583.33 0.00 1,000,000.00 1-A-56 (0.0001) 0.00 116,989.5859 0.00 25,525,000.00 1-A-57 0.00 0.00 1,260.42 0.00 275,000.00 1-A-58 (0.0002) 0.00 362,793.7577 0.00 79,155,000.00 1-A-59 0.00 0.00 3,872.92 0.00 845,000.00 1-A-60 (0.0002) 0.00 ~~350~~335,~~628~~296.9289 0.00 7973,~~837~~231,~~268~~321.2841 1-A-61 (0.0003) 0.00 ~~515~~492,~~185~~657.1958 0.00 ~~123~~112,~~171~~980,~~607~~062.4164 1-A-62 (0.0002) 0.00 ~~317~~303,~~235~~363.6986 0.00 7973,~~837~~231,~~268~~321.2841 1-A-63 0.00 0.00 7469,~~236~~689.3721 0.00 5651,~~569~~888,~~228~~540.1651 1-A-64 (0.0002) 0.00 ~~304~~292,~~339~~332.5565 0.00 5651,~~569~~888,~~228~~540.1651 1-A-65 (0.0001) 0.00 164,454.5859 0.00 35,881,000.00 1-A-66 0.00 0.00 4,218.20 0.00 920,334.00 1-A-67 (0.0001) 0.00 ~~155~~149,~~330~~652.4478 0.00 4138,~~289~~435,~~038~~055.8896 1-A-68 0.00 0.00 1817,625.2777 0.00 1312,~~763~~811,~~012~~684.4181 1-A-69 0.00 0.00 7976,~~175~~600.3705 0.00 1312,~~763~~811,~~012~~684.4181 1-A-R 0.00 0.00 0.00 0.00 0.00 1-A-LR 0.00 0.00 0.0001 0.00 0.00 2-A-1 0.00 0.00 7773,~~712~~617.1998 0.00 5551,~~585~~935,~~192~~970.3226 2-A-2 0.0002 0.00 ~~645~~624,~~224~~770.5373 0.00 7268,~~985~~193,~~044~~505.9257 2-A-3 0.00 0.00 9287,~~351~~486.9242 0.00 6661,~~056~~719,~~549~~872.2137 2-A-4 0.00 0.00 7,~~833~~550.5997 0.00 1,~~870~~747,~~044~~274.6843 A-PO 0.00 0.00 0.00 0.00 ~~563~~559,~~426~~105.2981 1-B-1 0.00 0.00 47,~~410~~256.2667 0.00 10,~~332~~299,~~960~~211.4577 1-B-2 0.00 0.00 16,~~410~~357.7255 0.00 3,~~576~~564,~~679~~997.4660 1-B-3 0.00 0.00 12,~~762~~721.3703 0.00 2,~~781~~772,~~530~~446.9009 1-B-4 0.00 0.00 3,~~648~~636.3453 0.00 ~~795~~792,~~148~~551.5651 1-B-5 0.00 0.00 5,~~470~~452.2452 0.00 1,~~192~~188,~~226~~332.4953 1-B-6 0.00 0.00 5,~~473~~455.5784 0.00 1,~~192~~189,~~953~~056.1481 2-B-1 0.00 0.00 6,~~127~~053.1618 0.00 1,~~464~~446,~~642~~760.4109 2-B-2 0.00 0.00 2,~~039~~015.6704 0.00 ~~487~~481,~~565~~612.3550 2-B-3 0.00 0.00 1,~~530~~512.7729 0.00 ~~365~~361,~~917~~449.3170 2-B-4 0.00 0.00 1,~~021~~009.8753 0.00 ~~244~~241,~~269~~286.2790 2-B-5 0.00 0.00 1,~~021~~009.8753 0.00 ~~244~~241,~~269~~286.2790 2-B-6 0.00 0.00 1,~~020~~008.8855 0.00 ~~244~~241,~~030~~051.8438 1-A-WIO (0.0001) 0.00 ~~129~~123,~~353~~828.3653 0.00 ~~596~~560,~~770~~170,~~548~~708.5485 2-A-WIO 0.00 0.00 4241,~~881~~304.7872 0.00 ~~186~~174,~~832~~091,~~241~~878.6980 SES 0.00 0.00 ~~151~~148,~~825~~207.2838 0.00 ~~882~~831,~~701~~199,~~478~~416.5841 Totals (0.0015) 0.00 4,~~296~~162,~~768~~302.3993 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall 1-A-1 100,000,000.00 5.50000% ~~801~~766.~~43752010~~39285380 3.~~67325530~~51263390 0.00000000 0.00000000 1-A-2 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-3 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-4 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-5 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-6 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-7 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-8 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-9 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-10 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-11 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-12 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-13 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-14 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-15 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-16 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-17 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-18 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-19 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-20 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-21 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-22 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-23 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-24 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-25 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-26 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-27 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-28 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-29 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-30 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-31 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-32 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-33 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-34 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-35 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-36 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-37 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-38 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-39 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-40 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-41 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-42 813,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-43 4,000,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 1-A-44 4,000,000.00 5.50000% 1000.00000000 4.58333250 0.00000000 0.00000000 1-A-45 2,000,000.00 5.75000% 1000.00000000 4.79166500 0.00000000 0.00000000 1-A-46 2,000,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 1-A-47 2,000,000.00 5.75000% 1000.00000000 4.79166500 0.00000000 0.00000000 1-A-48 2,000,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 1-A-49 4,000,000.00 5.50000% 1000.00000000 4.58333250 0.00000000 0.00000000 1-A-50 1,000,000.00 5.00000% 1000.00000000 4.16667000 0.00000000 0.00000000 1-A-51 2,000,000.00 6.25000% 1000.00000000 5.20833500 0.00000000 0.00000000 1-A-52 4,000,000.00 5.50000% 1000.00000000 4.58333250 0.00000000 0.00000000 1-A-53 2,500,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 1-A-54 2,500,000.00 5.75000% 1000.00000000 4.79166800 0.00000000 0.00000000 1-A-55 1,000,000.00 5.50000% 1000.00000000 4.58333000 0.00000000 0.00000000 1-A-56 25,525,000.00 5.50000% 1000.00000000 4.58333320 0.00000000 0.00000000 1-A-57 275,000.00 5.50000% 1000.00000000 4.58334545 0.00000000 0.00000000 1-A-58 79,155,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-59 845,000.00 5.50000% 1000.00000000 4.58333728 0.00000000 0.00000000 1-A-60 100,000,000.00 5.25000% ~~801~~766.~~43752010~~39285380 3.~~50628920~~35296870 0.00000000 0.00000000 1-A-61 154,278,334.00 5.00000% ~~801~~766.~~43752006~~39285378 3.~~33932301~~19330354 0.00000000 0.00000000 1-A-62 100,000,000.00 4.75000% ~~801~~766.~~43752010~~39285380 3.~~17235690~~03363840 0.00000000 0.00000000 1-A-63 70,855,666.00 1.~~56875~~54000% ~~801~~766.~~43752004~~39285375 10.~~04771254~~98353744 0.00000000 0.00000000 1-A-64 0.00 6.~~43125~~46000% ~~801~~766.~~43752004~~39285375 4.~~29520414~~12574825 0.00000000 0.00000000 1-A-65 35,881,000.00 5.50000% 1000.00000000 4.58333324 0.00000000 0.00000000 1-A-66 920,334.00 5.50000% 1000.00000000 4.58333605 0.00000000 0.00000000 1-A-67 50,000,000.00 4.50000% ~~828~~798.~~42899540~~14813460 32.~~10660880~~99305560 0.00000000 0.00000000 1-A-68 16,666,666.00 1.~~61875~~59000% ~~828~~798.~~42899534~~14813473 1.~~11751624~~05754624 0.00000000 0.00000000 1-A-69 0.00 6.~~88125~~91000% ~~828~~798.~~42899534~~14813473 4.~~75052239~~59600318 0.00000000 0.00000000 1-A-R 50.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 1-A-LR 50.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 70,000,000.00 1.~~66875~~64000% ~~798~~769.~~32751343~~52594271 1.~~11017414~~05168543 0.00000000 0.00000000 2-A-2 91,912,125.00 10.~~55208~~60000% ~~798~~769.~~32751337~~52594263 76.~~02001537~~79747911 0.00000000 0.00000000 2-A-3 83,186,875.00 1.~~66875~~64000% ~~798~~769.~~32751332~~52594264 1.~~11017417~~05168550 0.00000000 0.00000000 2-A-4 2,355,000.00 5.00000% ~~798~~769.~~32751168~~52594480 3.~~32636518~~20635669 0.00000000 0.00000000 A-PO 574,657.00 0.00000% ~~982~~975.~~18328499~~57986764 0.00000000 0.00000000 0.00000000 1-B-1 10,409,000.00 5.50000% ~~993~~990.~~76094149~~54141320 4.~~55473725~~53998175 0.00000000 0.00000000 1-B-2 3,603,000.00 5.50000% ~~993~~990.~~76094088~~54141271 4.~~55473772~~53998057 0.00000000 0.00000000 1-B-3 2,802,000.00 5.50000% ~~993~~990.~~76094218~~54141328 4.~~55473590~~53998216 0.00000000 0.00000000 1-B-4 801,000.00 5.50000% ~~993~~990.~~76093633~~54141074 4.~~55473159~~53998752 0.00000000 0.00000000 1-B-5 1,201,000.00 5.50000% ~~993~~990.~~76094088~~54141549 4.~~55473772~~53998335 0.00000000 0.00000000 1-B-6 1,201,732.00 5.50000% ~~993~~990.~~76093838~~54141023 4.~~55473433~~53998063 0.00000000 0.00000000 2-B-1 1,505,000.00 5.00000% ~~977~~965.~~08932890~~29056478 4.~~07120266~~02204651 0.00000000 0.00000000 2-B-2 501,000.00 5.00000% ~~977~~965.~~08932136~~29055888 4.~~07119760~~02203593 0.00000000 0.00000000 2-B-3 376,000.00 5.00000% ~~977~~965.~~08933511~~29055851 4.~~07119681~~02204787 0.00000000 0.00000000 2-B-4 251,000.00 5.00000% ~~977~~965.~~08932271~~29055777 4.~~07119522~~02203187 0.00000000 0.00000000 2-B-5 251,000.00 5.00000% ~~977~~965.~~08932271~~29055777 4.~~07119522~~02203187 0.00000000 0.00000000 2-B-6 250,755.00 5.00000% ~~977~~965.~~08931028~~29058244 4.~~07122490~~02205340 0.00000000 0.00000000 1-A-WIO 0.00 0.~~25937~~25663% ~~846~~818.~~17653297~~68772018 0.~~18289294~~17508137 0.00000000 0.00000000 2-A-WIO 0.00 0.~~27396~~27405% ~~800~~770.~~69108899~~96707999 0.~~18279502~~17607243 0.00000000 0.00000000 SES 0.00 0.00000% ~~842~~815.~~28430534~~98198363 0.00000000 0.00000000 0.00000000 (5) All classes are per 1,000 denomination

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1-A-1 (0.~~00000000~~00000020) 0.00000000 3.~~67325530~~51263410 0.00000000 ~~798~~732.~~37268280~~31321410 1-A-2 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-3 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-4 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-5 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-6 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-7 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-8 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-9 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-10 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-11 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-12 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-13 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-14 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-15 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-16 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-17 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-18 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-19 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-20 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-21 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-22 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-23 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-24 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-25 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-26 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-27 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-28 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-29 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-30 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-31 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-32 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-33 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-34 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-35 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-36 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-37 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-38 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-39 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-40 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-41 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-42 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-43 0.00000000 0.00000000 4.37500000 0.00000000 1000.00000000 1-A-44 0.00000000 0.00000000 4.58333250 0.00000000 1000.00000000 1-A-45 0.00000000 0.00000000 4.79166500 0.00000000 1000.00000000 1-A-46 0.00000000 0.00000000 4.37500000 0.00000000 1000.00000000 1-A-47 0.00000000 0.00000000 4.79166500 0.00000000 1000.00000000 1-A-48 0.00000000 0.00000000 4.37500000 0.00000000 1000.00000000 1-A-49 0.00000000 0.00000000 4.58333250 0.00000000 1000.00000000 1-A-50 0.00000000 0.00000000 4.16667000 0.00000000 1000.00000000 1-A-51 0.00000000 0.00000000 5.20833500 0.00000000 1000.00000000 1-A-52 0.00000000 0.00000000 4.58333250 0.00000000 1000.00000000 1-A-53 0.00000000 0.00000000 4.37500000 0.00000000 1000.00000000 1-A-54 0.00000000 0.00000000 4.79166800 0.00000000 1000.00000000 1-A-55 0.00000000 0.00000000 4.58333000 0.00000000 1000.00000000 1-A-56 (0.~~00000000~~00000039) 0.00000000 4.~~58333320~~58333359 0.00000000 1000.00000000 1-A-57 0.00000000 0.00000000 4.58334545 0.00000000 1000.00000000 1-A-58 (0.~~00000000~~00000025) 0.00000000 4.~~58333333~~58333359 0.00000000 1000.00000000 1-A-59 0.00000000 0.00000000 4.58333728 0.00000000 1000.00000000 1-A-60 (0.~~00000000~~00000020) 0.00000000 3.~~50628920~~35296890 0.00000000 ~~798~~732.~~37268280~~31321410 1-A-61 (0.~~00000000~~00000019) 0.00000000 3.~~33932301~~19330373 0.00000000 ~~798~~732.~~37268278~~31321412 1-A-62 (0.~~00000000~~00000020) 0.00000000 3.~~17235690~~03363860 0.00000000 ~~798~~732.~~37268280~~31321410 1-A-63 0.00000000 0.00000000 10.~~04771254~~98353758 0.00000000 ~~798~~732.~~37268286~~31321416 1-A-64 (0.~~00000000~~00000028) 0.00000000 4.~~29520414~~12574839 0.00000000 ~~798~~732.~~37268286~~31321416 1-A-65 (0.~~00000000~~00000028) 0.00000000 4.~~58333324~~58333352 0.00000000 1000.00000000 1-A-66 0.00000000 0.00000000 4.58333605 0.00000000 1000.00000000 1-A-67 (0.~~00000000~~00000020) 0.00000000 32.~~10660880~~99305560 0.00000000 ~~825~~768.~~78077760~~70111920 1-A-68 0.00000000 0.00000000 1.~~11751624~~05754624 0.00000000 ~~825~~768.~~78077763~~70111935 1-A-69 0.00000000 0.00000000 4.~~75052239~~59600318 0.00000000 ~~825~~768.~~78077763~~70111935 1-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-LR 0.00000000 0.00000000 0.~~00000000~~20000000 0.00000000 0.00000000 2-A-1 0.00000000 0.00000000 1.~~11017414~~05168543 0.00000000 ~~794~~741.~~07417600~~94243229 2-A-2 0.~~00000000~~00000022 0.00000000 76.~~02001537~~79747890 0.00000000 ~~794~~741.~~07417596~~94243219 2-A-3 0.00000000 0.00000000 1.~~11017417~~05168538 0.00000000 ~~794~~741.~~07417588~~94243226 2-A-4 0.00000000 0.00000000 3.~~32636518~~20635669 0.00000000 ~~794~~741.~~07417410~~94243312 A-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~980~~972.~~45667242~~93830929 1-B-1 0.00000000 0.00000000 4.~~55473725~~53998175 0.00000000 ~~992~~989.~~69482659~~45256701 1-B-2 0.00000000 0.00000000 4.~~55473772~~53998057 0.00000000 ~~992~~989.~~69482653~~45256731 1-B-3 0.00000000 0.00000000 4.~~55473590~~53998216 0.00000000 ~~992~~989.~~69482512~~45256602 1-B-4 0.00000000 0.00000000 4.~~55473159~~53998752 0.00000000 ~~992~~989.~~69483146~~45257179 1-B-5 0.00000000 0.00000000 4.~~55473772~~53998335 0.00000000 ~~992~~989.~~69482931~~45256453 1-B-6 0.00000000 0.00000000 4.~~55473433~~53998063 0.00000000 ~~992~~989.~~69482713~~45256513 2-B-1 0.00000000 0.00000000 4.~~07120266~~02204651 0.00000000 ~~973~~961.~~18432558~~30238538 2-B-2 0.00000000 0.00000000 4.~~07119760~~02203593 0.00000000 ~~973~~961.~~18433134~~30239521 2-B-3 0.00000000 0.00000000 4.~~07119681~~02204787 0.00000000 ~~973~~961.~~18433511~~30239362 2-B-4 0.00000000 0.00000000 4.~~07119522~~02203187 0.00000000 ~~973~~961.~~18434263~~30239044 2-B-5 0.00000000 0.00000000 4.~~07119522~~02203187 0.00000000 ~~973~~961.~~18434263~~30239044 2-B-6 0.00000000 0.00000000 4.~~07122490~~02205340 0.00000000 ~~973~~961.~~18434328~~30238679 1-A-WIO (0.~~00000000~~00000001) 0.00000000 0.~~18289294~~17508137 0.00000000 ~~843~~792.~~77489997~~02632399 2-A-WIO 0.00000000 0.00000000 0.~~18279502~~17607239 0.00000000 ~~796~~742.~~42226028~~11306548 SES 0.00000000 0.00000000 0.~~14440348~~14096244 0.00000000 ~~839~~790.~~55167420~~56722865 (6) Amount Does Not Include Excess Special Hazard, Bankruptcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Certificateholder Component Statement Component Beginning Ending Beginning Ending Ending Pass-Through Notional Notional Component Component Component Class Rate Balance Balance Balance Balance Percentage A-PO-1 0.00000% 0.00 0.00 ~~449~~446,~~176~~786.6733 ~~448~~445,~~650~~867.6193 9897.~~57658158~~96517691% A-PO-2 0.00000% 0.00 0.00 ~~115~~113,~~241~~837.8347 ~~114~~113,~~775~~237.6888 9694.~~02409477~~73753430% SES-1 0.00000% ~~684~~664,~~847~~358,~~041~~333.2641 ~~683~~644,~~039~~476,~~175~~106.8798 0.00 0.00 8580.~~30653741~~49029554% SES-2 0.00000% ~~200~~193,~~727~~562,~~515~~060.4498 ~~199~~186,~~662~~723,~~302~~309.7143 0.00 0.00 7974.~~63929214~~47831657%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 730,~~208~~920,~~221~~457.3244 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 0.00 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 730,~~208~~920,~~221~~457.3244 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 3837,~~374~~176.8253 Payment of Interest and Principal 730,~~169~~883,~~846~~280.5091 Total Withdrawals (Pool Distribution Amount) 730,~~208~~920,~~221~~457.3244 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee 3635,~~898~~746.8468 Trustee Fee, Wells Fargo Bank MN, NA 1,~~475~~429.9885 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 3837,~~374~~176.8253

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENCY STATUS DELINQUENT BANKRUPTCY FORECLOSURE REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 510 0 0 0 510 25,~~041~~155,~~406~~838.4675 0.00 0.00 0.00 25,~~041~~155,~~406~~838.4675 60 Days 01 0 0 0 01 0439,399.0037 0.00 0.00 0.00 0439,399.0037 90 Days 01 0 0 0 01 0652,337.0084 0.00 0.00 0.00 0652,337.0084 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 512 0 0 0 512 26,~~041~~247,~~406~~575.4696 0.00 0.00 0.00 26,~~041~~247,~~406~~575.4696 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~277624~~583771% 0.000000% 0.000000% 0.000000% 0.~~277624~~583771% 0.~~230928~~619337% 0.000000% 0.000000% 0.000000% 0.~~230928~~619337% 60 Days 0.~~000000~~058377% 0.000000% 0.000000% 0.000000% 0.~~000000~~058377% 0.~~000000~~052782% 0.000000% 0.000000% 0.000000% 0.~~000000~~052782% 90 Days 0.~~000000~~058377% 0.000000% 0.000000% 0.000000% 0.~~000000~~058377% 0.~~000000~~078361% 0.000000% 0.000000% 0.000000% 0.~~000000~~078361% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~277624~~700525% 0.000000% 0.000000% 0.000000% 0.~~277624~~700525% 0.~~230928~~750481% 0.000000% 0.000000% 0.000000% 0.~~230928~~750481%

Delinquency Status By Groups

DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 39 0 0 0 39 14,~~237~~755,~~781~~940.1493 0.00 0.00 0.00 14,~~237~~755,~~781~~940.1493 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 01 0 0 0 01 0652,337.0084 0.00 0.00 0.00 0652,337.0084 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 310 0 0 0 310 15,~~237~~408,~~781~~278.1477 0.00 0.00 0.00 15,~~237~~408,~~781~~278.1477 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~215827~~680272% 0.000000% 0.000000% 0.000000% 0.~~215827~~680272% 0.~~181053~~737250% 0.000000% 0.000000% 0.000000% 0.~~181053~~737250% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.~~000000~~075586% 0.000000% 0.000000% 0.000000% 0.~~000000~~075586% 0.~~000000~~101123% 0.000000% 0.000000% 0.000000% 0.~~000000~~101123% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~215827~~755858% 0.000000% 0.000000% 0.000000% 0.~~215827~~755858% 0.~~181053~~838373% 0.000000% 0.000000% 0.000000% 0.~~181053~~838373% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 21 0 0 0 21 ~~803~~399,~~625~~897.3282 0.00 0.00 0.00 ~~803~~399,~~625~~897.3282 60 Days 01 0 0 0 01 0439,399.0037 0.00 0.00 0.00 0439,399.0037 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 2 0 0 0 2 ~~803~~839,~~625~~297.3219 0.00 0.00 0.00 ~~803~~839,~~625~~297.3219 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~486618~~256410% 0.000000% 0.000000% 0.000000% 0.~~486618~~256410% 0.~~401121~~213410% 0.000000% 0.000000% 0.000000% 0.~~401121~~213410% 60 Days 0.~~000000~~256410% 0.000000% 0.000000% 0.000000% 0.~~000000~~256410% 0.~~000000~~234491% 0.000000% 0.000000% 0.000000% 0.~~000000~~234491% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~486618~~512821% 0.000000% 0.000000% 0.000000% 0.~~486618~~512821% 0.~~401121~~447901% 0.000000% 0.000000% 0.000000% 0.~~401121~~447901%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 1338,~~726~~207.9777

COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 5.~~868615~~866641% Weighted Average Pass-Through Rate 5.~~616615~~614641% Weighted Average Maturity(Stepdown Calculation ) ~~351~~348 Beginning Scheduled Collateral Loan Count 1,~~803~~758 Number Of Loans Paid In Full 245 Ending Scheduled Collateral Loan Count 1,~~801~~713 Beginning Scheduled Collateral Balance ~~885~~857,~~574~~920,~~556~~394.7039 Ending Scheduled Collateral Balance ~~882~~831,~~701~~199,~~478~~416.5841 Ending Actual Collateral Balance at 3029-~~Nov~~Feb-~~2003~~2004 ~~884~~832,~~002~~476,~~262~~763.5123 Monthly P &I Constant 5,~~867~~724,~~873~~293.1614 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Non-PO Optimal Amount 630,~~878~~594,~~516~~251.6700 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~882~~831,~~701~~199,~~478~~416.5841 Scheduled Principal 1,~~536~~530,~~959~~034.4426 Unscheduled Principal 125,~~336~~190,~~118~~943.6872

Miscellaneous Reporting Priority Percentage % 1112.~~689107~~049798%

Group Level Collateral Statement Group 1 2 Total Collateral Description Mixed Fixed Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 5.~~975047~~971967 5.~~505488~~505130 5.~~868615~~866641 Weighted Average Net Rate 5.~~725048~~721967 5.~~255488~~255130 5.~~618615~~616641 Weighted Average Maturity ~~351~~348 ~~170~~167 ~~351~~348 Beginning Loan Count 1,~~392~~356 ~~411~~402 1,~~803~~758 Loans Paid In Full 233 012 245 Ending Loan Count 1,323 390 ~~411~~ 1,~~801~~713 Beginning Scheduled Balance ~~684~~664,~~847~~358,~~041~~333.2641 ~~200~~193,~~727~~562,~~515~~060.4498 ~~885~~857,~~574~~920,~~556~~394.7039 Ending scheduled Balance ~~683~~644,~~039~~476,~~175~~106.8798 ~~199~~186,~~662~~723,~~302~~309.7143 ~~882~~831,~~701~~199,~~478~~416.5841 Record Date 1102/3029/~~2003~~2004 1102/3029/~~2003~~2004 1102/3029/~~2003~~2004 Principal And Interest Constant 4,~~144~~036,~~733~~592.6738 1,~~723~~687,~~139~~700.4976 5,~~867~~724,~~873~~293.1614 Scheduled Principal ~~734~~730,~~739~~320.0049 ~~802~~799,~~220~~713.4477 1,~~536~~530,~~959~~034.4426 Unscheduled Principal 119,~~073~~151,~~126~~905.3994 ~~262~~6,~~992~~039,037.2978 125,~~336~~190,~~118~~943.6872 Scheduled Interest 3,~~409~~306,~~994~~271.6789 ~~920~~887,~~919~~986.0599 4,~~330~~194,~~913~~258.7288 Servicing Fees ~~142~~138,~~676~~407.4598 4140,~~818~~325.2543 ~~184~~178,~~494~~733.7041 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 1,~~141~~107.4124 ~~334~~322.5761 1,~~475~~429.9885 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread Fee 1 0.00 0.00 0.00 Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest 3,~~266~~166,~~176~~756.8167 ~~878~~847,~~766~~338.2395 4,~~144~~014,~~943~~095.0462 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.~~723048~~719967 5.~~253488~~253130 5.~~616615~~614641

Miscellaneous Reporting Group 1 CPR 129.~~866213~~630359% Subordinate % 2.~~906619~~986602% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior Percentage % 97.~~093381~~013398% Group 2 CPR 131.~~567173~~747909% Subordinate % 1.~~526794~~564217% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior Percentage % 98.~~473206~~435783%

Filing Compare · BANC OF AMERICA MORT SEC INC MORT PS THR CERTS SER 2003-4